Valuation Peloton Interactive, Inc. Börse Stuttgart

Stocks

Real-time Estimate Tradegate 12:24:55 11/09/2026 +03			5-day change	1st Jan Change
4.265 ^EUR	+0.83%		-8.04%	-82.26%

09-08	Morgan Stanley Downgrades Peloton Interactive to Underweight From Equalweight on Slumping Gross Adds, Trims Price Target to $4.50 From $5	MT
09-08	Peloton Subscriber Growth Weighed Down by Structural Headwinds, Morgan Stanley Says	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,097	2,725	1,253	2,766	2,559	2,159	-	-
Change	-	-12.01%	-54%	120.69%	-7.48%	-15.62%	-	-
Enterprise Value (EV) ¹	3,405	3,597	2,056	3,226	2,651	2,000	1,767	1,533
Change	-	5.66%	-42.85%	56.89%	-17.8%	-24.57%	-11.66%	-13.24%
P/E	-1.05x	-2.11x	-2.24x	-23.1x	42.2x	15.5x	14.1x	16.1x
PBR	5.23x	-9.3x	-2.45x	-6.82x	-18.6x	12.2x	4.66x	3.02x
PEG	-	0x	0x	0.3x	-0x	0x	1.4x	-1.3x
Capitalization / Revenue	0.86x	0.97x	0.46x	1.11x	1.05x	0.91x	0.92x	0.92x
EV / Revenue	0.95x	1.28x	0.76x	1.29x	1.08x	0.85x	0.75x	0.65x
EV / EBITDA	-3.46x	-17.3x	587x	7.99x	5.66x	3.99x	3.49x	3.04x
EV / EBIT	-1.25x	-3.01x	-3.89x	-89.1x	16.5x	7.79x	6.86x	6.06x
EV / FCF	-1.43x	-7.65x	-24x	9.96x	7.02x	5.34x	4.91x	4.17x
FCF Yield	-69.7%	-13.1%	-4.17%	10%	14.2%	18.7%	20.4%	24%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-8.74	-3.64	-1.51	-0.3	0.14	0.3173	0.3499	0.3051
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,582	2,800	2,700	2,491	2,446	2,366	2,346	2,359
EBITDA ¹	-982.7	-208.5	3.5	403.6	468.2	500.7	506.4	504.6
EBIT ¹	-2,723	-1,197	-529	-36.2	160.7	256.7	257.7	252.9
Net income ¹	-2,817	-1,262	-551.9	-118.9	63.2	150.8	168.6	157.8
Net Debt ¹	307.6	872.5	802.5	459.5	92.5	-159.3	-392.5	-626.4
Reference price ²	9.180	7.690	3.380	6.940	5.910	4.920	4.920	4.920
Nbr of stocks (in thousands)	337,357	354,338	370,814	398,560	432,992	438,872	-	-
Announcement Date	8/25/22 A	8/23/23 A	8/22/24 A	8/7/25 A	8/6/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ACUSHNET HOLDINGS CORP.	21.11x	2.16x	12.4x	1.1%	4.98B
FLUIDRA, S.A.	18.41x	1.98x	8.42x	3.77%	4.02B
TECHNOGYM S.P.A.	20x	2.06x	9.92x	3.34%	2.84B
CALLAWAY GOLF COMPANY	26.19x	1.19x	9.52x	-.--%	2.73B
PELOTON INTERACTIVE, INC.	15.5x	0.85x	3.99x	-.--%	2.16B
MIZUNO CORPORATION	14.92x	0.99x	8.97x	1.69%	1.93B
YONEX CO., LTD.	14.99x	1.04x	8.58x	1.16%	1.34B
JOHNSON HEALTH TECH .CO., LTD.	9.64x	0.79x	6.49x	-	1.2B
MIPS AB	44.58x	11.93x	28.32x	1.65%	1.03B
Average	20.59x	2.55x	10.74x	1.59%	2.47B
Weighted average by Cap.	20.11x	2.08x	10.08x	1.74%